[OCB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[OCB] OCB BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.51%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 296,957 288,706 309,996 365,743 380,318 375,088 373,324 -14.11%
PBT 18,341 15,694 22,832 19,179 20,412 21,264 23,160 -14.36%
Tax -11,118 -9,142 -12,704 -11,615 -13,441 -12,980 -14,960 -17.90%
NP 7,222 6,552 10,128 7,564 6,970 8,284 8,200 -8.09%
-
NP to SH 7,222 6,552 10,128 7,564 6,970 8,284 8,200 -8.09%
-
Tax Rate 60.62% 58.25% 55.64% 60.56% 65.85% 61.04% 64.59% -
Total Cost 289,734 282,154 299,868 358,179 373,348 366,804 365,124 -14.25%
-
Net Worth 94,917 92,251 91,474 100,944 100,660 98,193 91,441 2.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 94,917 92,251 91,474 100,944 100,660 98,193 91,441 2.51%
NOSH 74,820 46,733 46,715 45,676 45,342 44,633 42,531 45.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.43% 2.27% 3.27% 2.07% 1.83% 2.21% 2.20% -
ROE 7.61% 7.10% 11.07% 7.49% 6.92% 8.44% 8.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 396.89 617.77 663.58 800.73 838.77 840.37 877.77 -41.00%
EPS 9.65 14.02 21.68 16.56 15.37 18.56 19.28 -36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2686 1.974 1.9581 2.21 2.22 2.20 2.15 -29.58%
Adjusted Per Share Value based on latest NOSH - 45,714
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 288.56 280.54 301.23 355.40 369.56 364.48 362.76 -14.11%
EPS 7.02 6.37 9.84 7.35 6.77 8.05 7.97 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9223 0.8964 0.8889 0.9809 0.9781 0.9542 0.8885 2.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.70 1.68 1.99 1.75 1.77 1.82 1.59 -
P/RPS 0.18 0.27 0.30 0.22 0.21 0.22 0.18 0.00%
P/EPS 7.25 11.98 9.18 10.57 11.51 9.81 8.25 -8.23%
EY 13.79 8.35 10.89 9.46 8.69 10.20 12.13 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.85 1.02 0.79 0.80 0.83 0.74 -17.90%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 27/05/04 26/02/04 21/11/03 29/08/03 30/05/03 -
Price 0.72 0.78 1.80 2.03 1.77 1.94 1.60 -
P/RPS 0.18 0.13 0.27 0.25 0.21 0.23 0.18 0.00%
P/EPS 7.46 5.56 8.30 12.26 11.51 10.45 8.30 -6.84%
EY 13.41 17.97 12.04 8.16 8.69 9.57 12.05 7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.40 0.92 0.92 0.80 0.88 0.74 -15.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment